[KEYASIC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[KEYASIC] KEY ASIC BHD

Announcement Date

27-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 233.79%

YoY- -45.46%

Quarter Report

Key Asic Condensed FS Jun09-final.xls

Latest QR

Upcoming QR

KEYASIC's Result

KEYASIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	7,272	73,861	54,195	32,839	9,445	94,832	84,917	-80.60%
YoY %	-90.15%	36.29%	65.03%	247.69%	-90.04%	11.68%	-	-
Horiz. %	8.56%	86.98%	63.82%	38.67%	11.12%	111.68%	100.00%	-
PBT	-3,931	11,646	12,468	7,309	2,300	20,500	19,828	-
YoY %	-133.75%	-6.59%	70.58%	217.78%	-88.78%	3.39%	-	-
Horiz. %	-19.83%	58.74%	62.88%	36.86%	11.60%	103.39%	100.00%	-
Tax	-43	-709	-274	-246	-184	-785	-513	-80.87%
YoY %	93.94%	-158.76%	-11.38%	-33.70%	76.56%	-53.02%	-	-
Horiz. %	8.38%	138.21%	53.41%	47.95%	35.87%	153.02%	100.00%	-
NP	-3,974	10,937	12,194	7,063	2,116	19,715	19,315	-
YoY %	-136.34%	-10.31%	72.65%	233.79%	-89.27%	2.07%	-	-
Horiz. %	-20.57%	56.62%	63.13%	36.57%	10.96%	102.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,974	10,937	12,194	7,063	2,116	19,715	19,315	-
YoY %	-136.34%	-10.31%	72.65%	233.79%	-89.27%	2.07%	-	-
Horiz. %	-20.57%	56.62%	63.13%	36.57%	10.96%	102.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	6.09%	2.20%	3.37%	8.00%	3.83%	2.59%	-
YoY %	-	176.82%	-34.72%	-57.88%	108.88%	47.88%	-	-
Horiz. %	-	235.14%	84.94%	130.12%	308.88%	147.88%	100.00%	-
Total Cost	11,246	62,924	42,001	25,776	7,329	75,117	65,602	-69.17%
YoY %	-82.13%	49.82%	62.95%	251.70%	-90.24%	14.50%	-	-
Horiz. %	17.14%	95.92%	64.02%	39.29%	11.17%	114.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	178,343	182,149	184,121	177,859	175,383	168,754	167,449	4.29%
YoY %	-2.09%	-1.07%	3.52%	1.41%	3.93%	0.78%	-	-
Horiz. %	106.51%	108.78%	109.96%	106.22%	104.74%	100.78%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	178,343	182,149	184,121	177,859	175,383	168,754	167,449	4.29%
YoY %	-2.09%	-1.07%	3.52%	1.41%	3.93%	0.78%	-	-
Horiz. %	106.51%	108.78%	109.96%	106.22%	104.74%	100.78%	100.00%	-
NOSH	811,020	804,191	807,549	802,613	813,846	793,020	788,367	1.90%
YoY %	0.85%	-0.42%	0.61%	-1.38%	2.63%	0.59%	-	-
Horiz. %	102.87%	102.01%	102.43%	101.81%	103.23%	100.59%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	-54.65%	14.81%	22.50%	21.51%	22.40%	20.79%	22.75%	-
YoY %	-469.01%	-34.18%	4.60%	-3.97%	7.74%	-8.62%	-	-
Horiz. %	-240.22%	65.10%	98.90%	94.55%	98.46%	91.38%	100.00%	-
ROE	-2.23%	6.00%	6.62%	3.97%	1.21%	11.68%	11.53%	-
YoY %	-137.17%	-9.37%	66.75%	228.10%	-89.64%	1.30%	-	-
Horiz. %	-19.34%	52.04%	57.42%	34.43%	10.49%	101.30%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	0.90	9.18	6.71	4.09	1.16	11.96	10.77	-80.91%
YoY %	-90.20%	36.81%	64.06%	252.59%	-90.30%	11.05%	-	-
Horiz. %	8.36%	85.24%	62.30%	37.98%	10.77%	111.05%	100.00%	-
EPS	-0.49	1.36	1.51	0.88	0.26	2.49	2.45	-
YoY %	-136.03%	-9.93%	71.59%	238.46%	-89.56%	1.63%	-	-
Horiz. %	-20.00%	55.51%	61.63%	35.92%	10.61%	101.63%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2199	0.2265	0.228	0.2216	0.2155	0.2128	0.2124	2.34%
YoY %	-2.91%	-0.66%	2.89%	2.83%	1.27%	0.19%	-	-
Horiz. %	103.53%	106.64%	107.34%	104.33%	101.46%	100.19%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 810,983
RPS	0.52	5.28	3.87	2.35	0.67	6.77	6.07	-80.59%
YoY %	-90.15%	36.43%	64.68%	250.75%	-90.10%	11.53%	-	-
Horiz. %	8.57%	86.99%	63.76%	38.71%	11.04%	111.53%	100.00%	-
EPS	-0.28	0.78	0.87	0.50	0.15	1.41	1.38	-
YoY %	-135.90%	-10.34%	74.00%	233.33%	-89.36%	2.17%	-	-
Horiz. %	-20.29%	56.52%	63.04%	36.23%	10.87%	102.17%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1274	0.1301	0.1315	0.1271	0.1253	0.1206	0.1196	4.30%
YoY %	-2.08%	-1.06%	3.46%	1.44%	3.90%	0.84%	-	-
Horiz. %	106.52%	108.78%	109.95%	106.27%	104.77%	100.84%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.31	0.45	0.52	0.60	0.38	0.30	0.53	-
P/RPS	34.57	4.90	7.75	14.66	32.74	2.51	4.92	267.28%
YoY %	605.51%	-36.77%	-47.14%	-55.22%	1,204.38%	-48.98%	-	-
Horiz. %	702.64%	99.59%	157.52%	297.97%	665.45%	51.02%	100.00%	-
P/EPS	-63.27	33.09	34.44	68.18	146.15	12.07	21.63	-
YoY %	-291.21%	-3.92%	-49.49%	-53.35%	1,110.85%	-44.20%	-	-
Horiz. %	-292.51%	152.98%	159.22%	315.21%	675.68%	55.80%	100.00%	-
EY	-1.58	3.02	2.90	1.47	0.68	8.29	4.62	-
YoY %	-152.32%	4.14%	97.28%	116.18%	-91.80%	79.44%	-	-
Horiz. %	-34.20%	65.37%	62.77%	31.82%	14.72%	179.44%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.41	1.99	2.28	2.71	1.76	1.41	2.50	-31.76%
YoY %	-29.15%	-12.72%	-15.87%	53.98%	24.82%	-43.60%	-	-
Horiz. %	56.40%	79.60%	91.20%	108.40%	70.40%	56.40%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	20/05/10	25/02/10	30/11/09	27/08/09	26/05/09	21/01/09	24/11/08	-
Price	0.33	0.38	0.41	0.56	0.65	0.35	0.48	-
P/RPS	36.80	4.14	6.11	13.69	56.01	2.93	4.46	308.85%
YoY %	788.89%	-32.24%	-55.37%	-75.56%	1,811.60%	-34.30%	-	-
Horiz. %	825.11%	92.83%	137.00%	306.95%	1,255.83%	65.70%	100.00%	-
P/EPS	-67.35	27.94	27.15	63.64	250.00	14.08	19.59	-
YoY %	-341.05%	2.91%	-57.34%	-74.54%	1,675.57%	-28.13%	-	-
Horiz. %	-343.80%	142.62%	138.59%	324.86%	1,276.16%	71.87%	100.00%	-
EY	-1.48	3.58	3.68	1.57	0.40	7.10	5.10	-
YoY %	-141.34%	-2.72%	134.39%	292.50%	-94.37%	39.22%	-	-
Horiz. %	-29.02%	70.20%	72.16%	30.78%	7.84%	139.22%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.50	1.68	1.80	2.53	3.02	1.64	2.26	-23.93%
YoY %	-10.71%	-6.67%	-28.85%	-16.23%	84.15%	-27.43%	-	-
Horiz. %	66.37%	74.34%	79.65%	111.95%	133.63%	72.57%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos